IDT
IDT Corp
Price:  
35.74 
USD
Volume:  
70,678.00
United States | Diversified Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

IDT Intrinsic Value

%
Upside

As of 2024-06-21, the Intrinsic Value of IDT Corp (IDT) is 37.65 USD. This IDT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.74 USD, the upside of IDT Corp is %.

The range of the Intrinsic Value is 32.70 - 45.09 USD

35.74 USD
Stock Price
37.65 USD
Intrinsic Value
Intrinsic Value Details

IDT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.70 - 45.09 37.65 5.4%
DCF (Growth 10y) 37.11 - 50.43 42.45 18.8%
DCF (EBITDA 5y) 24.61 - 32.69 27.45 -23.2%
DCF (EBITDA 10y) 30.15 - 39.02 33.38 -6.6%
Fair Value 35.09 - 35.09 35.09 -1.82%
P/E 21.16 - 34.67 25.82 -27.7%
EV/EBITDA 21.25 - 30.17 23.67 -33.8%
EPV 41.82 - 50.69 46.25 29.4%
DDM - Stable 9.02 - 18.24 13.63 -61.9%
DDM - Multi 13.58 - 21.98 16.84 -52.9%

IDT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 907.44
Beta 0.34
Outstanding shares (mil) 25.39
Enterprise Value (mil) 767.67
Market risk premium 4.60%
Cost of Equity 9.41%
Cost of Debt 4.62%
WACC 6.51%